Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.7% first-year return on $466k initial cash invested.
-25.7%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$5,991
Rent
-$9,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,991 income − $15,965 expenses = $9,974 out of pocket
Investment Breakdown
|
Purchase Price
$2132k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$466k
Downpayment
20%
$426k
Closing costs
1%
$21,322
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,991
Total Expenses
$15,965
Mortgage P&I
181%
$10,832
Property Taxes
26%
$1,556
Home Insurance
12%
$700
HOA
0%
$0
Property Management
15%
$899
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,498